| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting/Tax Filing Fees | 2,925 | 0 | 0 | 0 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| Building | 2016-07-01 | 149,000 | 30,811 | S L | 0.025600 | 3,820 | 0 | 0 | |
| Improvements | 2017-07-01 | 52,372 | 9,620 | S L | 39.00 | 1,343 | 0 | 0 | |
| Equipment | 2017-07-01 | 950 | 872 | 200DB | 7.00 | 13 | 0 | 0 | |
| Appliances | 2019-07-16 | 3,495 | 3,217 | 200DB | 5.00 | 84 | 0 | 0 | |
| Improvements | 2020-06-30 | 5,393 | 1,619 | S L | 15.00 | 360 | 0 | 0 | |
| Improvements | 2022-12-31 | 168,194 | 24,339 | S L | 0.066700 | 11,219 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Mix of Fixed Income | 1,216,373 | 1,216,373 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Mix of Holdings | 1,232,785 | 1,232,785 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 250,000 | 0 | 250,000 | 0 |
| Buildings | 149,000 | 34,631 | 114,369 | 576,379 |
| Leasehold improvements | 260,703 | 82,687 | 178,016 | 0 |
| Equipment | 44,642 | 44,642 | 0 | 0 |
| Description | Amount |
|---|---|
| Investments | 18,086 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Merchant Account Fees - PayPal | 907 | 0 | 0 | 0 |
| Repair and Maintenance | 21,166 | 0 | 0 | 0 |
| Advertising and Marketing | 12 | 0 | 0 | 0 |
| Dues and Subscriptions e.g. - annual subscriptions to Google Microsoft and more | 859 | 0 | 0 | 0 |
| Insurance Premiums | 25,000 | 0 | 0 | 0 |
| Meals | 445 | 0 | 0 | 0 |
| Supplies and Materials | 6,420 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Borrower's Name | X |
| Borrower's Title | X |
| Original Amount of Loan | 25000 |
| Balance Due | 25000 |
| Date of Note | 2026-05 |
| Maturity Date | 2026-05 |
| Repayment Terms | x |
| Interest Rate | |
| Security Provided by Borrower | x |
| Purpose of Loan | x |
| Description of Lender Consideration | x |
| Consideration FMV | 25000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Taxes - Paid | 1,148 | 0 | 0 | 0 |
| Gila County Property Tax | 4,601 | 0 | 0 | 0 |
| Yavapai County Property Tax | 4,391 | 0 | 0 | 0 |